Industrials / Pollution & Treatment ControlsCanadian Sec
$0.01
+0.00 (+0.00%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 34% · confianza 20%
FCF escenarios
weak_data · normalized FCF $-1.9M · quality 55.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
16/100
F
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$1M
P/E
N/A
•EV/EBITDA
N/A
•ROE
12.0%
↑Gross Margin
N/A
•Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-60.5%
FCF CAGR
—
FCF margin
-1208.1%
FCF / Net income
-5.90x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $86904.0 · net income $177847.0 · FCF $-1.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $86904.00 | $86904.00 | — | $38075.00 | $1.4M |
| Net Income | $177847.00 | $177847.00 | $-2.7M | $-2.8M | $-2.8M |
| EBITDA | $-365824.00 | $-365824.00 | $-600155.00 | $-842556.00 | $-2.5M |
| EPS | — | — | -0.00 | -0.02 | -0.05 |
| Gross Margin | — | — | — | 100.0% | 70.2% |
| Operating Margin | -460.5% | -460.5% | — | -3266.7% | -200.9% |
| Net Margin | 204.6% | 204.6% | — | -7274.8% | -196.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.91 | 0.02 | 0.02 |
| Cash Flow | |||||
| Free Cash Flow | $-1.0M | $-1.0M | $-1.9M | $-1.9M | $-2.3M |
| Returns | |||||
| ROE | 12.0% | 12.0% | -251.2% | -91.5% | -56.0% |
| Valuation | |||||
| P/B | 0.86 | 0.86 | 2.63 | 0.64 | 0.47 |
| Growth & Yield | |||||
| Revenue Growth | — | — | — | -97.3% | — |
| EPS Growth | — | — | 95.0% | 60.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-71.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → n/d
Residual
-71.4%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.